Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 679.17 | 1 764.70 | 1 705.50 | 1 729.04 | 2 079.80 |
| Employee benefit expenses | -1 378.72 | -1 444.04 | -1 525.16 | -1 628.11 | -1 719.81 |
| Total depreciation | -39.41 | -46.72 | -52.52 | -48.25 | -42.55 |
| EBIT | 261.04 | 273.94 | 127.82 | 52.68 | 317.45 |
| Other financial income | 0.58 | 0.03 | 0.39 | 0.82 | 1.12 |
| Other financial expenses | -20.83 | -12.33 | -22.96 | -20.08 | -14.01 |
| Pre-tax profit | 240.79 | 261.64 | 105.26 | 33.42 | 304.56 |
| Income taxes | -56.31 | -57.56 | -23.43 | -7.38 | -67.00 |
| Net earnings | 184.48 | 204.08 | 81.83 | 26.04 | 237.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 624.61 | 600.11 | 586.72 | 561.17 | 535.63 |
| Machinery and equipment | 30.46 | 93.24 | 65.23 | 42.52 | 25.52 |
| Tangible assets total | 655.07 | 693.35 | 651.95 | 603.70 | 561.15 |
| Investments total | |||||
| Non-current loans receivable | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Long term receivables total | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Raw materials and consumables | 669.33 | 671.86 | 758.38 | 751.78 | 682.68 |
| Inventories total | 669.33 | 671.86 | 758.38 | 751.78 | 682.68 |
| Current trade debtors | 979.67 | 988.85 | 689.15 | 744.52 | 701.90 |
| Current other receivables | 15.90 | 14.28 | 29.36 | ||
| Current deferred tax assets | 30.11 | 1.56 | 36.17 | 46.41 | |
| Short term receivables total | 1 009.79 | 1 006.32 | 739.61 | 820.29 | 701.90 |
| Cash and bank deposits | 0.36 | 15.43 | 1.20 | 365.22 | |
| Cash and cash equivalents | 0.36 | 15.43 | 1.20 | 365.22 | |
| Balance sheet total (assets) | 2 344.55 | 2 396.96 | 2 159.93 | 2 186.97 | 2 320.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 644.85 | 716.33 | 806.00 | 770.03 | 674.08 |
| Profit of the financial year | 184.48 | 204.08 | 81.83 | 26.04 | 237.56 |
| Shareholders equity total | 1 019.92 | 1 113.40 | 1 082.23 | 993.88 | 1 113.64 |
| Provisions | 4.07 | 3.71 | 2.93 | ||
| Non-current loans from credit institutions | 50.45 | ||||
| Non-current other liabilities | 98.82 | 99.93 | |||
| Non-current liabilities total | 50.45 | 98.82 | 99.93 | ||
| Current loans from credit institutions | 391.83 | 210.28 | 58.25 | ||
| Current trade creditors | 442.59 | 435.99 | 211.33 | 433.67 | 452.44 |
| Current owed to participating | 189.76 | 242.72 | 232.15 | 323.99 | 299.63 |
| Short-term deferred tax liabilities | 7.03 | 1.37 | |||
| Other non-interest bearing current liabilities | 250.01 | 499.01 | 319.95 | 373.48 | 450.94 |
| Current liabilities total | 1 274.18 | 1 184.74 | 973.70 | 1 189.39 | 1 204.39 |
| Balance sheet total (liabilities) | 2 344.55 | 2 396.96 | 2 159.93 | 2 186.97 | 2 320.95 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.